CHANGELING COPENHAGEN ApS
CVR number: 35849874
Vilhelm Bergsøes Alle 24, 2860 Søborg
mikael@changeling.dk
tel: 40406969
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14.35 | 3.30 | 114.73 | 39.08 | 151.16 |
| EBIT | 14.35 | 3.30 | 114.73 | 39.08 | 151.16 |
| Pre-tax profit | 14.35 | 3.30 | 114.73 | 39.08 | 151.16 |
| Income taxes | -27.10 | ||||
| Net earnings | 14.35 | 3.30 | 114.73 | 39.08 | 124.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 50.95 | 64.97 | 30.75 | 43.56 | 29.15 |
| Inventories total | 50.95 | 64.97 | 30.75 | 43.56 | 29.15 |
| Current trade debtors | 136.34 | 146.05 | 10.91 | ||
| Current other receivables | 43.30 | 25.97 | 94.91 | 46.83 | 28.13 |
| Current deferred tax assets | 45.80 | 45.80 | 45.80 | 45.80 | 18.70 |
| Short term receivables total | 89.10 | 71.77 | 277.05 | 238.68 | 57.74 |
| Cash and bank deposits | 122.83 | 129.44 | 198.96 | 137.74 | 300.59 |
| Cash and cash equivalents | 122.83 | 129.44 | 198.96 | 137.74 | 300.59 |
| Balance sheet total (assets) | 262.88 | 266.18 | 506.76 | 419.98 | 387.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Share premium account | 252.00 | 252.00 | |||
| Retained earnings | - 360.02 | - 345.68 | -90.38 | 24.34 | 63.42 |
| Profit of the financial year | 14.35 | 3.30 | 114.73 | 39.08 | 124.06 |
| Shareholders equity total | 106.32 | 109.62 | 224.34 | 263.42 | 387.48 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 0.91 | 0.91 | |||
| Current owed to participating | 156.56 | 156.56 | 281.51 | 156.56 | |
| Other non-interest bearing current liabilities | -0.91 | ||||
| Current liabilities total | 156.56 | 156.56 | 282.42 | 156.56 | |
| Balance sheet total (liabilities) | 262.88 | 266.18 | 506.76 | 419.98 | 387.48 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.